[MASTER] YoY Cumulative Quarter Result on 30-Jun-2019 [#2]

Announcement Date
23-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Jun-2019 [#2]
Profit Trend
QoQ- 112.4%
YoY- 144.54%
Quarter Report
View:
Show?
Cumulative Result
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Revenue 75,717 73,501 74,097 98,080 66,647 50,879 41,034 10.74%
PBT 10,732 9,228 5,320 7,758 3,491 2,515 1,619 37.03%
Tax -1,894 -1,672 -567 -1,185 -805 -755 -641 19.78%
NP 8,838 7,556 4,753 6,573 2,686 1,760 978 44.29%
-
NP to SH 8,839 7,557 4,756 6,578 2,690 1,765 1,218 39.12%
-
Tax Rate 17.65% 18.12% 10.66% 15.27% 23.06% 30.02% 39.59% -
Total Cost 66,879 65,945 69,344 91,507 63,961 49,119 40,056 8.91%
-
Net Worth 133,819 120,164 108,694 96,677 77,560 73,737 69,913 11.42%
Dividend
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Div 2,184 1,092 2,184 1,092 819 546 546 25.97%
Div Payout % 24.72% 14.46% 45.94% 16.61% 30.46% 30.95% 44.84% -
Equity
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Net Worth 133,819 120,164 108,694 96,677 77,560 73,737 69,913 11.42%
NOSH 54,620 54,620 54,620 54,620 54,620 54,620 54,620 0.00%
Ratio Analysis
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
NP Margin 11.67% 10.28% 6.41% 6.70% 4.03% 3.46% 2.38% -
ROE 6.61% 6.29% 4.38% 6.80% 3.47% 2.39% 1.74% -
Per Share
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 138.62 134.57 135.66 179.57 122.02 93.15 75.13 10.74%
EPS 16.18 13.84 8.71 12.04 4.92 3.23 2.23 39.11%
DPS 4.00 2.00 4.00 2.00 1.50 1.00 1.00 25.97%
NAPS 2.45 2.20 1.99 1.77 1.42 1.35 1.28 11.42%
Adjusted Per Share Value based on latest NOSH - 54,620
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 138.62 134.57 135.66 179.57 122.02 93.15 75.13 10.74%
EPS 16.18 13.84 8.71 12.04 4.92 3.23 2.23 39.11%
DPS 4.00 2.00 4.00 2.00 1.50 1.00 1.00 25.97%
NAPS 2.45 2.20 1.99 1.77 1.42 1.35 1.28 11.42%
Price Multiplier on Financial Quarter End Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 -
Price 1.62 1.69 1.76 1.15 0.59 0.66 0.60 -
P/RPS 1.17 1.26 1.30 0.64 0.48 0.71 0.80 6.53%
P/EPS 10.01 12.21 20.21 9.55 11.98 20.42 26.91 -15.18%
EY 9.99 8.19 4.95 10.47 8.35 4.90 3.72 17.88%
DY 2.47 1.18 2.27 1.74 2.54 1.52 1.67 6.73%
P/NAPS 0.66 0.77 0.88 0.65 0.42 0.49 0.47 5.81%
Price Multiplier on Announcement Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 19/08/22 20/08/21 21/08/20 23/08/19 24/08/18 23/08/17 26/08/16 -
Price 1.87 1.73 2.05 1.30 0.635 0.625 0.595 -
P/RPS 1.35 1.29 1.51 0.72 0.52 0.67 0.79 9.33%
P/EPS 11.56 12.50 23.54 10.79 12.89 19.34 26.68 -13.00%
EY 8.65 8.00 4.25 9.26 7.76 5.17 3.75 14.93%
DY 2.14 1.16 1.95 1.54 2.36 1.60 1.68 4.11%
P/NAPS 0.76 0.79 1.03 0.73 0.45 0.46 0.46 8.72%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ & YoY figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments

Post a Comment